Académique Documents
Professionnel Documents
Culture Documents
CITY COUNCIL
Staff Report
SR 2016-1216
December 6, 2016
Orders
TO:
SUBMITTED BY:
APPROVED BY:
SUBJECT:
RECOMMENDATION
Accept the Independent Auditors Report for the Year Ended June 30, 2015.
BACKGROUND / SUMMARY
Each year, the City is required by the State of California to have its financial statements audited by an
independent Certified Public Accountant. At the end of the audit, the auditor issues a report that states
whether, in the auditors opinion, the financial statements are fairly presented in accordance with Generally
Accepted Accounting Principles (GAAP).
The Citys FY2014-15 financial statement audit has been completed and has received an unqualified (clean)
opinion by Moss, Levy & Hartzheim (auditor). An unqualified opinion concludes that the financial statements
present fairly, in all material respects, the respective financial position of the governmental activities, the
business-type activities, each major fund, and the aggregate remaining fund information of the City, as of June
30, 2015 and the respective changes in financial position and, where applicable, cash flows thereof, and the
budgetary comparison information for the General Fund for the year.
One major change to the financial statements this year is the implementation of GASB 68, which requires
governments to report their net pension liability as a recognized liability in their accrual-based financial
statements, not just as a note to the financial statements. This issue has been a concern and has been
discussed at length among a number of previous City Councils. It is important to understand that this accrual
is a reporting change only, it does not change the financial position of the City at all, and it is no reflection on
the current FY14-15 operational performance.
The net pension liability is the actuarially determined amount that the City would owe all of its current and
former employees over and above the current value of its plan assets. The effect of recognizing the net
pension liability for the City is an increase in long-term liabilities of more than $15 million, but in the words of
the Governmental Accounting Standards Board (GASB), While this information will, in some cases, give the
appearance that a government is financially weaker than it was previously, the financial reality of the
governments situation will not have changed.
Additionally, the auditor issues other documents, the Management Report and the Auditors Communication
Letter, that explain other issues related to the audit and that contain a list of findings that the auditors believe
are important to discuss with management, and to which management has an opportunity to respond. This
year, we had several findings that encompass the entirety of the Citys internal control structure and
operations. Managements responses to each finding are recorded along with each finding.
FISCAL IMPACT
None.
PRIOR CITY COUNCIL ACTION
None.
ATTACHMENTS
1. City of Carmel-by-the-Sea FY2014-15 Audited Financial Statements
2. City of Carmel-by-the-Sea FY2014-15 Management Report and Auditors Communication Letter
CITY OF CARMEL-BY-THE-SEA
TABLE OF CONTENTS
June 30, 2015
FINANCIAL SECTION
Independent Auditors Report ......................................................................................................................................1
Managements Discussion and Analysis ......................................................................................................................4
Basic Financial Statements:
Government-wide Financial Statements:
Statement of Net Position ...............................................................................................................................15
Statement of Activities and Changes in Net Position .....................................................................................16
Fund Financial Statements:
Governmental Funds:
Balance Sheet.............................................................................................................................................18
Reconciliation of the Governmental Funds Balance Sheet to the Statement of Net Position.................21
Statement of Revenues, Expenditures, and Changes in Fund Balances ....................................................22
Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balances of
Governmental Funds to the Statement of Activities ...............................................................................25
Notes to the Basic Financial Statements .........................................................................................................27
Required Supplementary Information
Schedule of Funding Progress Other Post-employment Benefits ..........................................................59
Schedule of the Citys Proportionate Share of the Net Pension Liability ..................................................60
Schedule of Contributions..........................................................................................................................64
Budgetary Comparison Schedule General Fund .....................................................................................68
Schedule of Revenues, Expenditures, and Changes in Fund Balances Budget and Actual:
Harrison Memorial Library Special Revenue Fund................................................................................69
Ambulance Special Revenue Fund .........................................................................................................70
CITY OF CARMEL-BY-THE-SEA
TABLE OF CONTENTS
June 30, 2015
(Continued)
Other Supplemental Information
Non-major Governmental Funds:
Combining Balance Sheet ..........................................................................................................................72
Combining Statement of Revenues, Expenditures, and Changes in Fund Balances..................................74
Schedules of Revenues, Expenditures, and Changes in Fund Balances Budget and Actual:
Traffic Safety Fund.................................................................................................................................76
Road Impact Fees Fund ..........................................................................................................................77
Grants Fund ............................................................................................................................................78
Forest Theater Fund ................................................................................................................................79
Gas Tax Fund..........................................................................................................................................80
Measure D Fund .....................................................................................................................................81
PARTNERS
RONALD A LEVY, CPA
CRAIG A HARTZHEIM, CPA
HADLEY Y HUI, CPA
ALEXANDER C HOM, CPA
ADAM V GUISE, CPA
TRAVIS J HOLE, CPA
1
OFFICES: BEVERLY HILLS CULVER CITY SANTA MARIA
MEMBER AMERICAN INSTITUTE OF C.P.A.S CALIFORNIA SOCIETY OF MUNICIPAL FINANCE OFFICERS CALIFORNIA ASSOCIATION OF SCHOOL BUSINESS OFFICIALS
Opinions
In our opinion, the financial statements referred to above present fairly, in all material respects, the respective financial
position of the governmental activities, each major fund, and the aggregate remaining fund information of the City, as of
June 30, 2015, and the respective changes in financial position, for the fiscal year then ended in accordance with accounting
principles generally accepted in the United States of America.
Emphasis of Matter
Change in Accounting Principles
As discussed in Note 1 to the basic financial statements, effective July 1, 2014, the City of Carmel by-the-Sea adopted the
provisions of Governmental Accounting Standards Board (GASB) Statement No. 68, Accounting and Financial Reporting
for Pensions and Statement No. 71, Pension Transition for Contributions Made Subsequent to the Measurement Date.
Our opinion is not modified with respect to these matters.
Other Matters
Required Supplementary Information
Accounting principles generally accepted in the United States of America require that the managements discussion and
analysis, the Schedule of Funding Progress of Other Postemployment Benefits, the Schedule of the Citys Proportionate
Share of the Net Pension Liability, the Schedule of Contributions, and the Budgetary Comparison Schedules of the
General Fund and major special revenue funds on pages 4 through 14 and pages 59 through 70 be presented to
supplement the basic financial statements. Such information, although not a part of the basic financial statements, is
required by the Governmental Accounting Standards Board, who considers it to be an essential part of financial reporting
for placing the basic financial statements in an appropriate operational, economic, or historical context. We have applied
certain limited procedures to the required supplementary information in accordance with auditing standards generally
accepted in the United States of America, which consisted of inquiries of management about the methods of preparing the
information and comparing the information for consistency with managements responses to our inquiries, the basic
financial statements, and other knowledge we obtained during our audit of the basic financial statements. We do not express
an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient
evidence to express an opinion or provide any assurance.
Other Information
Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the
Citys basic financial statements. The Budgetary Comparison Schedules for the Nonmajor Governmental Funds and the
Combining Financial Statements for the Nonmajor Governmental Funds are presented for purposes of additional
analysis and are not a required part of the basic financial statements.
The Budgetary Comparison Schedules for the Nonmajor Governmental Funds and the Combining Financial Statements
for the Nonmajor Governmental Funds are the responsibility of management and were derived from and relate directly to
the underlying accounting and other records used to prepare the basic financial statements. Such information has been
subjected to the auditing procedures applied in the audit of the basic financial statements and certain additional
procedures, including comparing and reconciling such information directly to the underlying accounting and other
records used to prepare the basic financial statements or to the basic financial statements themselves, and other
additional procedures in accordance with auditing standards generally accepted in the United States of America. In our
opinion, the information is fairly stated in all material respects in relation to the basic financial statements as a whole.
This section provides a narrative overview and analysis of the financial activities of the City of
Carmel-by-the-Sea (City) for the fiscal year ended June 30, 2015. It should be read in conjunction with
the accompanying basic financial statements.
FINANCIAL HIGHLIGHTS
As of June 30, 2015, total assets of the City exceeded its liabilities by $23,417,030 (net position).
The portion of net position that may be used to meet the governments ongoing obligations to
citizens and creditors (unrestricted net position) is $ (12,992,711). The portion of net position that
is restricted and may only be used for specific purposes is $3,862,473. The remaining $32,547,268
is invested in capital assets, net of related debt. The large reduction in unrestricted net position is
due to the implementation if GASB Statement 68, which requires municipalities to recognize
accrued pension liabilities for the first time as of June 30, 2015. The City made a prior period
adjustment in the amount of $15,703,462 to recognize this liability.
As of June 30, 2015, the Citys governmental funds reported combined ending fund balances of
$12,942,410. Of this balance, $3,903,533 is restricted because it represents resources that are
required to be spent for specific purposes as provided by an external source. The committed
balance of $4,561,070 represents a Council commitment for economic uncertainties and anticipated
future short-term structural deficits. The assigned fund balances in the General Fund, Special
Revenue Fund, Capital Projects Fund, and Nonmajor Governmental Funds amounted to $3,621,057
and represented Capital Projects, Library, Parking, Traffic Safety, Streets and Roads, and Forest
Theater items. The remaining fund balance is unassigned.
Capital assets, net of depreciation, increased to $39,246,893 from $38,273,101, mostly due to an
increase in Construction in Progress $1,417,137 and built-out capitals of $984,320, with an offset
of depreciation of $1,427,665.
14,796,816
39,246,893
1,040,712
55,084,421
3,155,654
24,739,892
3,771,845
31,667,391
2014
Governmental
Activities
$
23,417,030
16,793,000
1,871,113
973,792
1,040,712
3,885,617
141,105
10,961,441
3,771,845
14,874,391
25,522,348
2,616,731
6,266,725
7,024,920
1,245,742
(19,259,436)
51,198,804
3,014,549
13,778,451
32,547,268
3,862,473
(12,992,711)
$
12,925,703
38,273,101
Change
34,405,804
(10,988,774)
Expenses:
Governmental activities:
Administration
Building Maintenance
Public safety
Public works
Forest, parks and beaches
Culture and recreation
Economic development
Interest and fiscal charges
Total expenses
Change in net position
Net position:
Beginning of fiscal year
Prior period adjustments
End of fiscal year
1,529,097
2014
Governmental
Activities
924,584
Changes
604,513
1,444,296
331,719
1,282,214
-
162,082
331,719
5,127,974
5,593,689
5,280,418
430,430
606,128
163,648
631,682
21,139,081
4,881,534
5,185,880
5,115,880
994,468
549,190
76,880
184,660
19,195,290
246,440
407,809
164,538
(564,038)
56,938
86,768
447,022
1,943,791
3,724,546
1,832,618
6,685,310
2,003,332
581,319
2,605,877
326,956
365,043
18,125,001
4,067,934
2,924,447
4,299,954
2,227,067
484,119
2,453,842
363,342
346,674
17,167,379
(343,388)
(1,091,829)
2,385,356
(223,735)
97,200
152,035
(36,386)
18,369
957,622
3,014,080
2,027,911
34,405,804
(14,002,854)
23,417,030
32,377,893
34,405,804
986,169
2,027,911
(14,002,854)
(10,988,774)
10
2014
Total Cost
of Services
Administration
Building maintenance
Public safety
Public works
Forest, parks and beaches
Culture and recreation
Economic development
Interest and fiscal charges
Total
Net Cost
of Services
Total Cost
of Services
Net Cost
of Services
3,724,546
1,832,618
6,685,310
2,003,332
581,319
2,605,877
326,956
365,043
3,624,713
1,832,618
5,657,933
660,634
451,093
1,900,899
326,956
365,043
4,067,934
2,924,447
4,299,954
2,227,067
484,119
2,453,842
363,342
346,674
4,052,290
2,924,447
3,616,052
1,290,920
318,713
2,048,143
363,342
346,674
18,125,001
14,819,889
17,167,379
14,960,581
11
property 0.77%
Business licenses
2.87%
Charges for
services 7.23%
Operating grants
6.83%
Franchises 2.04%
Capital grants
1.57%
Sales and use tax
24.98%
Property taxes
24.26%
Transient
occupancy tax
26.46%
and property
0.40%
Business licenses
2.86%
Charges for
services 4.82%
Operating grants
6.68%
Capital grants
0.00%
Franchises 5.18%
Property taxes
25.43%
Sales tax 26.65%
Transient
occupancy taxes
27.02%
12
Land
Art
Construction in progress
Buildings and improvements
Vehicles
Infrastructure
Machinery and equipment
Total
13
Governmental Activities
2015
2014
5,101,641
$
3,633,723
1,467,918
1,664,067
219,284
18,453,572
19,157,975
407,317
406,417
13,167,775
12,842,666
452,521
545,118
39,246,893
$
38,273,101
More detail of the capital assets and current activity can be found in the notes to the
financial statements on Pages 31 and 32 for significant accounting policies and Note 5 on
Page 44 for other capital asset information.
Debt Administration
Debt, considered a liability of governmental activities, increased by $10,987,070, reflecting the
pay down of the Sunset bond, the Pension Obligation bonds and lease obligations ($1,375,220),
offset by an increase in the OPEB obligation, and most dramatically, by the GASB 68 accrual of
the net pension liability, see Note 6 starting on page 45 for detailed information on the long-term
debt. Compensated absences increased by $134,064 to $603,015.
Economic Outlook
Fiscal year 2015-2016 will continue to be another challenging fiscal year. The continuing global
economic slowdown will impact us locally, as we expect international travel to slow, offset to a
degree by California travelers visiting closer to home destinations.
The Citys major General Fund revenue sources, with the exception of property taxes, are
expected to flatten as the economy continues to slow locally. Also, with the anticipation of an
El Nino winter storm pattern, city revenues from tourism are at risk.
The City maintains a multi-year forecasting model to project anticipated revenues and
expenditures. The model predicts continued flat to positive earnings through fiscal year 20232024. The Citys financial reserves will ensure that service levels are maintained until fiscal year
20232024.
Requests for Information
This Comprehensive Annual Financial Report is intended to provide citizens, taxpayers,
investors, and creditors with a general overview of the Citys finances. If you have any questions
about this report, need additional financial information, or would like to obtain component unit
financial statements, contact the City of Carmel-by-the-Sea Finance Department, P O Box CC,
Carmel-by-the-Sea, CA 93921, or visit the Citys web page at http://ci.carmel.ca.us/carmel.
14
CITY OF CARMEL-BY-THE-SEA
Statement of Net Position
June 30, 2015
Governmental
Activities
ASSETS
Cash and investments
Cash and investments with fiscal agent
Receivables:
Accounts, net of allowance
Interest
Intergovernmental
Capital assets:
Non-depreciable assets
Depreciable assets, net
11,426,657
400,015
2,452,168
4,577
513,399
6,765,708
32,481,185
Total Assets
54,043,709
1,040,712
1,040,712
55,084,421
LIABILITIES
Accounts payable
Accrued liabilities
Interest payable
Deposits payable
Long-term liabilities:
Due within one year
Due in more than one year
974,438
283,401
41,060
596,567
1,260,188
24,739,892
Total Liabilities
27,895,546
3,771,845
3,771,845
31,667,391
NET POSITION
Net investment in capital assets
Restricted
Community development
Streets and roads
Measure D
Debt service
Unrestricted
32,547,268
372,659
265,806
2,865,053
358,955
(12,992,711)
23,417,030
CITY OF CARMEL-BY-THE-SEA
Statement of Activities
For the Fiscal Year Ended June 30, 2015
Functions/Programs
Governmental Activities:
Administration
Building maintenance
Public safety
Public works
Forest, parks, and beaches
Culture and recreation
Economic development
Interest on long-term debt
Total Governmental Activities
Expenses
Program Revenues
Operating
Capital
Charges for
Contributions Contributions
Services
and Grants
and Grants
$ 3,724,546
1,832,618
6,685,310
2,003,332
581,319
2,605,877
326,956
365,043
66,190
18,953
108,733
485,669
130,226
686,025
$ 18,125,001
$ 1,529,097
$ 1,444,296
918,644
525,310
33,643
331,719
331,719
General Revenues:
Taxes:
Property taxes, levied for general purposes
Transient occupancy taxes, levied for general purposes
Sales taxes
Franchise taxes
Business licenses
Motor vehicle in lieu, unrestricted
Investment earnings
Other
Net (Expenses)
Revenues and
Changes in
Net Position
Governmental
Activities
$ (3,624,713)
(1,832,618)
(5,657,933)
(660,634)
(451,093)
(1,900,899)
(326,956)
(365,043)
(14,819,889)
5,127,974
5,593,689
5,280,418
430,430
606,128
382,145
163,648
249,537
17,833,969
3,014,080
34,405,804
(14,002,854)
20,402,950
$ 23,417,030
17
CITY OF CARMEL-BY-THE-SEA
Balance Sheet
Governmental Funds
June 30, 2015
Harrison Memorial
Library
Special Revenue
Fund
General
Fund
Assets
Cash and investments
Cash and investments with fiscal agent
Receivables:
Accounts, net of allowance
Interest
Intergovernmental
Due from other funds
Total Assets
$ 6,571,124
1,084,577
1,717,988
3,930
Parking
Special Revenue
Fund
698,086
698,086
647
1,382,042
$ 9,675,084
945,910
282,798
1,085,224
596,567
1,825,275
4,561,070
1,747,589
1,541,150
1,085,224
698,086
7,849,809
1,085,224
698,086
$ 9,675,084
1,085,224
18
698,086
Ambulance
Special Revenue
Fund
Total
Governmental
Funds
Other
Governmental
Funds
726,170
3,072,870
400,015
8,010
11,426,657
400,015
2,452,168
4,577
513,399
1,382,042
513,399
726,170
3,994,294
16,178,858
28,528
603
974,438
283,401
1,382,042
596,567
1,382,042
1,410,570
603
3,236,448
3,903,533
3,903,533
4,561,070
3,621,057
856,750
90,158
(684,400)
(684,400)
726,170
3,993,691
3,994,294
12,942,410
16,178,858
19
20
CITY OF CARMEL-BY-THE-SEA
Reconciliation of the Governmental Funds
Balance Sheet to the Statement of Net Position
June 30, 2015
$ 12,942,410
39,246,893
$ (6,435,000)
(264,625)
(5,005,000)
(603,015)
(11,664,146)
(460,000)
(1,568,294)
Accrued interest payable from the current portion of interest due on bonds
payable has not been reported in the governmental funds.
(26,000,080)
(41,060)
$ 23,417,030
21
CITY OF CARMEL-BY-THE-SEA
Statement of Revenues, Expenditures, and Changes in Fund Balances
Governmental Funds
For the Fiscal Year Ended June 30, 2015
Harrison Memorial
Library
Special Revenue
Fund
General
Fund
Revenues
Taxes
Licenses and permits
Intergovernmental
Use of money and property
Current services charges
Fines and forfeitures
Contributions
Other revenue
$ 14,702,528
504,419
161,620
256,097
9,246
1,988
17,603
686,025
249,537
Total Revenues
15,883,447
Expenditures
Current:
General government
Building maintenance
Public safety
Public works
Forest, parks, and beaches
Culture and recreation
Economic development
Capital outlay
Debt service:
Principal
Interest and fiscal charges
705,616
3,586,911
1,637,602
5,255,170
1,260,593
544,902
766,242
315,780
2,396,667
Total Expenditures
1,231,357
15,763,867
1,231,357
119,580
(525,741)
2,073,032
(2,156,660)
948,596
(83,628)
948,596
35,952
422,855
7,133,421
662,369
698,086
662,369
698,086
680,436
Parking
Special Revenue
Fund
7,813,857
$
7,849,809
22
1,085,224
698,086
Ambulance
Special Revenue
Fund
$
Other
Total
Governmental Governmental
Funds
Funds
$
40
630,476
2,718,256
215,838
874,152
1,350
109,906
630,516
1,139,090
3,919,502
21,139,081
6,183
3,593,094
1,637,602
6,398,876
1,284,030
544,902
1,999,728
315,780
2,396,667
4,616
23,437
2,129
1,046,128
360,610
1,046,128
360,610
1,443,103
19,577,417
(508,574)
2,476,399
1,561,664
493,384
(180,000)
1,412,923
(2,591,275)
4,927,935
(4,927,935)
313,384
(1,178,352)
(195,190)
1,298,047
1,561,664
(479,166)
2,707,630
10,722,340
1,139,090
(10,044)
(11,986)
(489,210)
$
$ 17,420,784
720,257
874,152
163,648
905,526
119,152
686,025
249,537
(684,400)
658,406
2,695,644
11,380,746
3,993,691
$ 12,942,410
23
24
CITY OF CARMEL-BY-THE-SEA
Reconciliation of the Statement of Revenues, Expenditures, and Changes in
Fund Balances of Governmental Funds to the Statement of Activities
For the Fiscal Year Ended June 30, 2015
$ 1,561,664
$ 2,396,667
(1,427,665)
In governmental funds, pension costs are recognized when employer contributions are made.
In the statement of activities, pension costs are recognized on the accrual basis. This fiscal year,
the difference between accrual-basis pension costs and actual employer contribution was:
The issuance of long-term debt provided financial resources to
governmental funds, while the repayment of the principal of long-term debt
consumes the current financial resources of governmental funds. Neither
transaction, however, has any effect on net position. Also, governmental
funds report the effect of premiums, discounts and similar
items when the debt is first issued, whereas these amounts are deferred and
amortized in the Statement of Activities. This amount is the net effect of
this difference in the treatment of long-term debt and related items:
Principal payments
Net change in OPEB
969,002
(189,229)
1,046,128
(234,988)
811,140
(4,433)
(134,064)
$ 3,014,080
25
26
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
The above component units are included in the Citys basic financial statements using the
blended method. There are no component units of the City that meet the criteria for discrete
presentation.
27
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Certain eliminations have been made as prescribed by GASB Statement No. 34 in regard to interfund
activities, payables, and receivables.
Governmental Fund Financial Statements
Governmental fund financial statements include a Balance Sheet and a Statement of Revenues,
Expenditures, and Changes in Fund Balances for all major governmental funds and other
governmental funds aggregated. Accompanying reconciliations are presented to explain the
differences in net position as presented in these statements to the net position presented in the
government-wide financial statements.
All governmental funds are accounted for on a spending or current financial resources measurement
focus and the modified accrual basis of accounting. Accordingly, only current assets and current
liabilities are included on the Balance Sheet. The Statement of Revenues, Expenditures, and Changes
in Fund Balances present increases (revenues and other financing sources) and decreases
(expenditures and other financing uses) in net current assets. Under the modified accrual basis of
accounting, revenues are recognized in the accounting period in which they become both measurable
and available to finance expenditures of the current period.
28
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
29
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
30
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
31
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
32
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Nonspendable fund balance - that portion of a fund balance that includes amounts that cannot
be spent because they are either not in a spendable form, such as prepaid items, inventories, or
loans receivable.
Restricted fund balance - that portion of a fund balance that reflects constraints placed on the
use of resources (other than non-spendable items) that are either (a) externally imposed by
creditors (such as through debt covenants, grantors, contributors, or laws or regulations of
other governments); or (b) imposed by law through constitutional provisions or enabling
legislation. Examples of restricted fund balances include Street Maintenance, Library, and
debt service funds.
Committed fund balance - that portion of a fund balance that included amounts that can only
be used for specific purposes pursuant to constraints imposed by formal action of the
governments highest level of decision-making authority, and remain binding unless removed
in the same manner.
33
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Assigned fund balance amounts that are constrained by the Citys intent to be used for
specific purposes, but are neither Restricted nor Committed, should be reported as Assigned
fund balance. This policy hereby delegated the authority to assign amounts to be used for
specific purposes to the City Manager for the purpose of reporting these amounts in the Citys
annual financial statements.
Unassigned fund balance these are residual positive net resources in excess of what can
properly be classified in one of the other four categories and do not have any specific
spending limitations. The General Fund is the only fund that should report this category of
fund balance.
34
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
35
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
36
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
37
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Expenditures
$
3,586,911
1,637,602
Appropriations
$
3,124,839
950,650
Excess
$
4,616
2,129
23,437
462,072
686,952
4,616
2,129
23,437
11,426,657
400,015
11,826,672
Cash on hand
Demand deposits
Investments
Total cash and investments
1,335
2,858,645
8,966,692
11,826,672
The City follows the practice of pooling cash and investments of all funds except for funds required to be
held by fiscal agents under provisions of bond indentures. Interest income earned on pooled cash and
investments is allocated monthly to the various funds based on monthly cash and investment balances.
Interest income from cash and investments with fiscal agents is credited directly to the related fund.
38
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
39
Maximum
Maturity
Maximum
Percentage
of Portfolio*
Maximum
Investment
in One Issuer
5 years
5 years
None
180 days
270 days
5 years
5 years
92 days
None
N/A
None
None
50%
None
40%
15%
30%
30%
None
20%
None
None
None
50%
None
30%
10%
30%
30%
None
10%
None
None
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Maximum
Maturity
Maximum
Percentage
of Portfolio*
Maximum
Investment
in One Issuer
None
None
360 days
270 days
None
None
None
None
None
N/A
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
Investment Type
State investment pool
Money market funds
Certificates of deposit
Held by bond trustees:
Money market funds
Totals
$ 6,474,524
99,153
1,993,000
12 Months
Or Less
$ 6,474,524
99,153
498,000
400,015
400,015
$ 8,966,692 $ 7,471,692
40
13 to 24
Months
$
-
25-36
Months
$
-
1,245,000
250,000
$ 1,245,000
$ 250,000
37-48
Months
$ -
49-60
Months
$ -
More Than
60 Months
$
-
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Amount
Minimum
Legal
Rating
$ 6,474,524
99,153
1,993,000
None
None
None
400,015
None
Investment Type
State investment pool
Money market funds
Certificates of deposit
Held by bond trustees:
Money market funds
Total
8,966,692
Exempt
From
Disclosure
$
AAA
$
99,153
AA
$ -
A
$ -
Not
Rated
$ 6,474,524
1,993,000
400,015
$
$ 499,168
$ -
$ -
$ 8,467,524
41
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Fund
Due to
Amount
Major Funds:
General Fund
Ambulance Special Revenue Fund
1,382,042
1,382,042
Total
1,382,042
1,382,042
Transfers
With City Council approval, resources may be transferred from one City fund to another. The purposes of
the transfers are: to move revenues from the fund that statute or budget requires to collect them to the fund
that statue or budget requires to expend them; and use unrestricted revenues collected in the general fund
to finance various programs accounted for in other funds in accordance with budgetary authorizations.
42
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Transfer In
Transfer Out
$ 2,073,032
948,596
493,384
$ 2,156,660
180,000
100,000
215,000
301,702
90,000
93,871
1,790,702
1,412,923
Totals
$ 4,927,935
43
$ 4,927,935
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Additions
Prior Period
Adjustments
Balance at
June 30, 2015
$ 1,467,918
(1,467,918)
32,436
32,436
3,633,723
1,467,918
219,284
5,320,925
1,412,347
1,412,347
5,101,641
1,664,067
6,765,708
26,989,208
13,760,000
2,498,253
2,362,456
45,609,917
23,967
810,803
118,974
30,576
984,320
(7,831,233)
(917,334)
(2,091,836)
(1,817,338)
(12,657,741)
(700,724)
(485,694)
(118,074)
(123,173)
(1,427,665)
4,790
4,790
(8,527,167)
(1,403,028)
(2,209,910)
(1,940,511)
(14,080,616)
32,952,176
(443,345)
(27,646)
32,481,185
Governmental activities
capital assets, net
$ 38,273,101
4,790
$ 39,246,893
969,002
(32,436)
(32,436)
26,980,739
14,570,803
2,617,227
2,393,032
46,561,801
Depreciation expense was charged to functions and programs based on their usage of the related
assets. The amounts allocated to each function or program were as follows:
Governmental Activities:
Administration
Building maintenance
Public safety
Public works
Forest, parks and beaches
Culture and recreation
Total
4,283
137,056
59,962
673,858
17,132
535,374
$ 1,427,665
44
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Balance at
July 1, 2014
Sunset Center COP
Countywide Radio Project
Capital Lease Obligations
Pension Obligation Bonds
Compensated Absences
Net Pension Liability
Claims Liabilities
Net OPEB Obligation
Total
Additions
6,725,000
303,366
137,387
5,585,000
468,951
415,435
460,000
1,333,306
$ 15,013,010
Prior Period
Adjustment
Deletions
(290,000)
(38,741)
(137,387)
(580,000)
(281,371)
(4,039,316)
282,709
(47,721)
698,144
$ (5,414,536)
Balance at
June 30, 2015
$
6,435,000
264,625
Due Within
One Year
$
295,000
18,379
585,000
361,809
15,703,462
5,005,000
603,015
11,664,146
460,000
1,568,294
$ 15,703,462
$ 26,000,080
$ 1,260,188
Fiscal Years
Ended June 30,
2016
2017
2018
2019
2020
2021-2025
2026-2030
2031-2032
Totals
Principal
$
Interest
295,000
300,000
310,000
315,000
325,000
1,790,000
2,135,000
965,000
6,435,000
45
213,962
208,062
202,062
194,312
186,438
779,328
453,762
58,000
2,295,926
Total
$
508,962
508,062
512,062
509,312
511,438
2,569,328
2,588,762
1,023,000
8,730,926
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Fiscal Years
Ended June 30,
Principal
2016
2017
2018
2019
2020
2021-2025
2026-2030
Totals
Interest
18,379
19,105
19,860
20,645
21,460
120,705
44,471
264,625
Total
11,285
10,559
9,804
9,019
8,204
27,616
4,106
80,593
29,664
29,664
29,664
29,664
29,664
148,321
48,577
345,218
Fiscal Years
Ended June 30,
2016
2017
2018
2019
2020
2021-2023
Totals
Principal
$
Interest
585,000
595,000
605,000
615,000
625,000
1,980,000
5,005,000
46
112,444
105,130
96,206
85,618
73,010
119,196
591,604
Total
$
697,444
700,130
701,206
700,618
698,010
2,099,196
5,596,604
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
47
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Tier II
Tier III
Prior to April
15, 2012
On or after
April 15, 2012
On or after
January 1, 2013
2.0% @ 55
2.0% @ 60
2.0% @ 62
5 years service
5 years service
5 years service
Benefit payments
Required employee contribution rates
7.000%
7.000%
6.250%
11.522%
8.005%
6.250%
Hire date
Benefit formula
Tier II
Tier III
Prior to April
15, 2012
On or after
April 15, 2012
On or after
January 1, 2013
3.0% @ 50
2.0% @ 50
2.7% @ 57
5 years service
5 years service
5 years service
Benefit payments
Required employee contribution rates
9.000%
9.000%
11.500%
27.849%
20.083%
11.500%
Hire date
Benefit formula
Contributions - Section 20814(c) of the California Public Employees' Retirement Law requires that the employer
contribution rates for all public employers be determined on an annual basis by the actuary and shall be effective
on the July l following notice of a change in the rate. Funding contributions for the Plan is determined annually on
an actuarial basis as of June 30 by CalPERS. The actuarially determined rate is the estimated amount necessary to
finance the costs of benefits earned by employees during the year, with an additional amount to finance any
unfunded accrued liability. The City is required to contribute the difference between the actuarially determined
rate and the contribution rate of employees.
B. Net Pension Liability
The Citys net pension liability for the Plans is measured as the proportionate share of the net pension liability.
The net pension liability of each of the Plans is measured as of June 30, 2014, using an annual actuarial valuation
as of June 30, 2013 rolled forward to June 30, 2014 using standard update procedures. The Citys proportion of
the net pension liability of the Miscellaneous and Safety Plan was based on a projection of the Citys long-term
share of contributions to the pension plans relative to the projected contributions of all participating employers,
actuarially determined. The Citys proportionate share of the net pension liability for the Miscellaneous and
Safety Plans as of June 30, 2013 and June 30, 2014 was as follows:
48
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Miscellaneous Plan
Proportion - June 30, 2013
0.25518%
Proportion - June 30, 2014
0.24760%
Change - Increase (Decrease)
-0.00758%
A summary of principal assumptions and methods used to determine the net pension liabilities is shown below.
Actuarial Assumptions - The total pension liability in the June 30, 2013 actuarial valuation was determined using
the following actuarial assumptions:
M iscellaneous
Safety
June 30, 2013
June 30, 2013
June 30, 2014
June 30, 2014
Entry-Age Normal Cost M ethod
Valuation Date
M easurement Date
Actuarial Cost M ethod
Actuarial Assumptions:
Discount Rate
Inflation
Payroll Growth
Projected Salary Increase
Investment Rate of Return
M ortality
7.50%
2.75%
3.00%
Varies (1)
7.50% (2)
7.50%
2.75%
3.00%
Varies (1)
7.50% (2)
The underlying mortality assumptions and all other actuarial assumptions used in the June 30, 2013 valuation
were based on the results of a January 2014 actuarial experience study for the period 1997 to 2011. Further details
of the Experience Study can found on the CalPERS website.
Discount Rate - The discount rate used to measure the total pension liability was 7.50% for each Plan. To
determine whether the municipal bond rate should be used in the calculation of a discount rate for the plan,
CalPERS stress tested plans that would most likely result in a discount rate that would be different from the
actuarially assumed discount rate. Based on the testing, none of the tested plans run out of assets. Therefore, the
current 7.50 percent discount rate is adequate and the use of the municipal bond rate calculation is not necessary.
The long term expected discount rate of 7.50 percent will be applied to all plans in the Public Employees
Retirement Fund (PERF). The stress test results are presented in a detailed report that can be obtained from the
CalPERS website.
According to Paragraph 30 of Statement 68, the long-term discount rate should be determined without reduction
for pension plan administrative expense. The 7.50 percent investment return assumption used in this accounting
valuation is net of administrative expenses. Administrative expenses are assumed to be 15 basis points. An
investment return excluding administrative expenses would have been 7.65 percent. Using this lower discount
rate has resulted in a slightly higher Total Pension Liability and Net Pension Liability. CalPERS checked the
materiality threshold for the difference in calculation and did not find it to be a material difference.
49
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
New Strategic
Allocation
Global Equity
Global Fixed Income
Inflation Sensitive
Private Equity
Real Estate
Infrastructure and Forestland
Liquidity
47.00%
19.00%
6.00%
12.00%
11.00%
3.00%
2.00%
Total
100.00%
50
5.25%
0.99%
0.45%
6.83%
4.50%
4.50%
-0.55%
5.71%
2.43%
3.36%
6.95%
5.13%
5.09%
-1.05%
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
6,119,423
5,544,723
Sensitivity of the Net Pension Liability to Changes in the Discount Rate - The following presents the net pension
liability of the City for each Plan, calculated using the discount rate, as well as what the City's net pension liability
would be if it were calculated using a discount rate that is 1 percentage point lower or 1 percentage point higher
than the current rate:
Miscellaneous
1% Decrease
Public Safety
6.50%
6.50%
10,902,919
9,541,749
7.50%
6,119,423
7.50%
5,544,723
1% Increase
Net Pension Liability
8.50%
2,149,575
8.50%
2,251,345
Pension Plan Fiduciary Net Position - Detailed information about each pension plan's fiduciary net position is
available in the separately issued CalPERS financial reports.
51
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Deferred Outflows
of Resources
$
401,409
122,454
523,863
Deferred Inflows
of Resources
$
(1,674,136)
(26,293)
$
(1,700,429)
$725,205 reported as deferred outflows of resources related to contributions subsequent to the measurement date
will be recognized as a reduction of the net pension liability in the fiscal year ended June 30, 2016. Other amounts
reported as deferred inflows (outflows) of resources related to pensions will be recognized as pension expense as
follows:
Fiscal Year Ended
June 30,
2016
834,706
2017
834,706
2018
854,289
2019
932,637
52
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
34
25
55
Total
114
Funding Policy
The contribution requirements of the Plan participants and the City are established by and may be amended by the
City. The City currently does not prefund plan benefits.
The Annual Required Contribution (ARC) is an amount actuarially determined in accordance with the parameters
of GASB Statement No. 45, Accounting and Financial Reporting by Employers for Postemployment Benefit
Other Than Pensions. The ARC represents a level of funding that, if paid on an ongoing basis, is projected to
cover the normal cost each year and amortize any unfunded actuarial liabilities (or funding excess) over a period
not to exceed 30 years.
For fiscal year 2015, the City contributed $47,721 for current benefit payments.
Annual OPEB Cost and Net OPEB Obligation
The Citys annual other postemployment benefit cost (expense) is calculated based on the annual required
contribution (ARC) of the employer. The ARC represents a level of funding that, if paid on an ongoing basis, is
projected to cover the normal cost each year and amortize any unfunded actuarial liabilities (or funding
excess) over a period not to exceed 30 years.
53
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
295,155
46,666
(59,112)
282,709
(47,721)
234,988
1,333,306
$ 1,568,294
The Citys annual OPEB cost, the percentage of annual OPEB cost contributed to the Plan, and the net
OPEB obligation for fiscal year 2015 and the two preceding fiscal years were as follows:
Fiscal
Year
Ended
6/30/2013
6/30/2014
6/30/2015
Annual
OPEB
Cost
$
Percentage of
Annual OPEB
Cost Contributed
304,008
266,541
282,709
Net OPEB
Obligation
(Asset)
18%
18%
17%
1,115,277
1,333,306
1,568,294
Funded Status and Funding Progress. The funded status of the Plan as of July 1, 2014, the Plans most
recent actuarial valuation date, was as follows:
Actuarial accrued liability (AAL)
Actuarial value of plan assets
Unfunded actuarial accrued liability (UAAL)
Funded ratio (actuarial value of plan assets/AAL)
Covered payroll (active plan participants)
UAAL as a percentage of covered payroll
$
$
$
2,760,357
2,760,357
0%
5,118,420
53.93%
Actuarial valuations of an ongoing plan involve estimates of the value of expected benefit payments and
assumptions about the probability of occurrence of events far into the future. Examples include
assumptions about future employment, mortality, and the healthcare cost trend. Amounts determined
regarding the funded status of the plan and the annual required contributions of the employer are
subject to continual revision as actual results are compared with past expectations and new estimates are
made about the future. The schedule of funding progress, presented as required supplementary
information following the notes to the financial statements, presents multi-year trend information about
whether the actuarial value of plan assets is increasing or decreasing over time relative to the actuarial
accrued liabilities for benefits.
54
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
55
372,659
265,806
2,865,053
358,955
3,862,473
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
Fund Balances
Community Development
Streets and Roads
Measure D
Debt Service
Total Restricted
Committed for:
Economic Stabilization
Total Committed
Assigned for:
Post-employment benefits
Capital Projects
Harrison Memorial Library
Parking
Traffic Safety
Streets and Roads
Forest Theater
Total Assigned
Unassigned
Total Fund Balances (Deficits)
General
Fund
$
-
Harrison
Parking Ambulance
Memorial
Special
Special
Nonmajor
Library Special Revenue Revenue Governmental
Revenue Fund
Fund
Fund
Funds
Total
$
$
$
$
372,659 $ 372,659
265,806
265,806
2,865,053
2,865,053
400,015
400,015
3,903,533
3,903,533
4,561,070
4,561,070
4,561,070
4,561,070
414,283
1,333,306
414,283
1,333,306
1,085,224
698,086
42,619
29,527
18,012
3,621,057
856,750
$ 12,942,410
1,085,224
698,086
1,747,589
1,541,150
$ 7,849,809
1,085,224
698,086
1,085,224
$ 698,086
42,619
29,527
18,012
90,158
(684,400)
$ (684,400) $
3,993,691
56
City of Carmel-by-the-Sea
Notes to Basic Financial Statements
June 30, 2015
57
58
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
Using the most recent actuarial valuation dated July 1, 2014, the following is the funded status of the OPEB plan
as of the actuarial date:
Entry Age
Normal
Accrued
Liability
(A)
Date
6/30/2009
7/1/2014
2,752,948
2,760,357
Unfunded
Liability/
(Excess
Assets)
((A)-(B))
Actuarial
Value of
Assets
(B)
$
2,752,948
2,760,357
59
Funded
Ratio
((B)/(A))
0%
0%
Covered
Payroll
(C)
$
5,432,667
5,118,420
Actuarial
Accrued Liability
% of Covered
Payroll
((A-B)/C)
50.67%
53.93%
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
Miscellaneous
Fiscal Year 2014-15
0.09823%
6,112,274
2,752,690
222.05%
29,903,178
36,015,452
83.03%
Notes to Schedule
Change in Benefit Terms: The figures above do not include any liability impact that may have resulted from plan
changes which occurred after June 30, 2013 as they have minimal cost impact. This applies for voluntary benefit
changes as well as any offers of Two Years Additional Service Credit (a.k.a. Golden Handshakes).
Change in Assumptions: None
*Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
60
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
Miscellaneous
Tier II
Fiscal Year 2014-15
0.00011%
7,149
425,252
1.68%
34,975
42,124
83.03%
Notes to Schedule
Change in Benefit Terms: The figures above do not include any liability impact that may have resulted from plan
changes which occurred after June 30, 2013 as they have minimal cost impact. This applies for voluntary benefit
changes as well as any offers of Two Years Additional Service Credit (a.k.a. Golden Handshakes).
Change in Assumptions: None
*Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
61
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
Safety
Fiscal Year 2014-15
0.08894%
5,534,383
1,450,728
381.49%
24,250,216
29,784,599
81.42%
Notes to Schedule
Change in Benefit Terms: The figures above do not include any liability impact that may have resulted from plan
changes which occurred after June 30, 2013 as they have minimal cost impact. This applies for voluntary benefit
changes as well as any offers of Two Years Additional Service Credit (a.k.a. Golden Handshakes).
Change in Assumptions: None
*Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
62
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
Safety
Tier II
Fiscal Year 2014-15
0.00016%
10,340
266,296
3.88%
45,305
55,645
81.42%
Notes to Schedule
Change in Benefit Terms: The figures above do not include any liability impact that may have resulted from plan
changes which occurred after June 30, 2013 as they have minimal cost impact. This applies for voluntary benefit
changes as well as any offers of Two Years Additional Service Credit (a.k.a. Golden Handshakes).
Change in Assumptions: None
*Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
63
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
268,080
(268,080)
-
2,326,679
11.52%
Historical information is required only for measurement periods for which GASB 68 is applicable.
Employers are assumed to make contributions equal to the actuarially determined contributions.
However, some employers may choose to make additional contributions towards their unfunded
liability. Employer contributions for such plans exceed the actuarially determined contributions.
Covered Employee Payroll represented above is based on pensionable earnings provided by the
employer. However, GASB 68 defines covered employee payroll as the total payroll of employees
pension plan. Accordingly, if pensionable earnings are different than total earnings for covered
employees, the employer should display in the disclosure footnotes the payroll based on total
earnings for the covered group and recalculate the required payroll-related ratios.
* Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
64
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
55,716
(55,716)
-
696,015
8.01%
Historical information is required only for measurement periods for which GASB 68 is applicable.
Employers are assumed to make contributions equal to the actuarially determined contributions.
However, some employers may choose to make additional contributions towards their unfunded
liability. Employer contributions for such plans exceed the actuarially determined contributions.
Covered Employee Payroll represented above is based on pensionable earnings provided by the
employer. However, GASB 68 defines covered employee payroll as the total payroll of employees
pension plan. Accordingly, if pensionable earnings are different than total earnings for covered
employees, the employer should display in the disclosure footnotes the payroll based on total
earnings for the covered group and recalculate the required payroll-related ratios.
Notes to Schedule:
The actuarial methods and assumptions used to set the actuarially determined contributions for
Fiscal Year 2014-15 were from the June 30, 2012 public agency valuations.
Actuarial Cost Method
Amortization Method
Remaining amortization period
Assets Valuation Method
Inflation
Salary Increases
Payroll Growth
Investment Rate of Return
Retirement Age
Mortality
* Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
65
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
360,496
(360,496)
-
1,294,467
27.85%
Historical information is required only for measurement periods for which GASB 68 is applicable.
Employers are assumed to make contributions equal to the actuarially determined contributions.
However, some employers may choose to make additional contributions towards their unfunded
liability. Employer contributions for such plans exceed the actuarially determined contributions.
Covered Employee Payroll represented above is based on pensionable earnings provided by the
employer. However, GASB 68 defines covered employee payroll as the total payroll of employees
pension plan. Accordingly, if pensionable earnings are different than total earnings for covered
employees, the employer should display in the disclosure footnotes the payroll based on total
earnings for the covered group and recalculate the required payroll-related ratios.
Notes to Schedule:
The actuarial methods and assumptions used to set the actuarially determined contributions for
Fiscal Year 2014-15 were from the June 30, 2012 public agency valuations.
Actuarial Cost Method
Amortization Method
Remaining amortization period
Assets Valuation Method
Inflation
Salary Increases
Payroll Growth
Investment Rate of Return
Retirement Age
Mortality
* Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
66
City of Carmel-by-the-Sea
Required Supplementary Information
June 30, 2015
40,913
(40,913)
-
203,720
20.08%
Historical information is required only for measurement periods for which GASB 68 is applicable.
Employers are assumed to make contributions equal to the actuarially determined contributions.
However, some employers may choose to make additional contributions towards their unfunded
liability. Employer contributions for such plans exceed the actuarially determined contributions.
Covered Employee Payroll represented above is based on pensionable earnings provided by the
employer. However, GASB 68 defines covered employee payroll as the total payroll of employees
pension plan. Accordingly, if pensionable earnings are different than total earnings for covered
employees, the employer should display in the disclosure footnotes the payroll based on total
earnings for the covered group and recalculate the required payroll-related ratios.
* Fiscal year 2015 was the 1st year of implementation, therefore only one year is shown.
67
CITY OF CARMEL-BY-THE-SEA
Budgetary Comparison Schedule
General Fund
For the Fiscal Year Ended June 30, 2015
Budgeted Amounts
Variance with
Final Budget
Positive
(Negative)
Original
Final
Actual
$ 16,880,953
495,125
15,000
232,103
26,250
470,270
485,286
$ 16,880,953
495,125
15,000
232,103
26,250
470,270
485,286
$ 14,702,528
504,419
161,620
9,246
256,097
249,537
$ (2,178,425)
9,294
(15,000)
(70,483)
(17,004)
(214,173)
(235,749)
Total Revenues
18,604,987
18,604,987
15,883,447
(2,721,540)
Expenditures:
Current:
General government
Building maintenance
Public safety
Public works
Forest, parks and beaches
Culture and recreation
Economic development
Capital outlay
3,124,839
950,650
5,353,028
2,006,772
720,305
884,593
319,260
4,524,330
3,124,839
950,650
5,353,028
2,006,772
720,305
884,593
319,260
4,524,330
3,586,911
1,637,602
5,255,170
1,260,593
544,902
766,242
315,780
2,396,667
(462,072)
(686,952)
97,858
746,179
175,403
118,351
3,480
2,127,663
17,883,777
17,883,777
15,763,867
2,119,910
721,210
721,210
119,580
Revenues:
Taxes and assessments
Licenses and permits
Intergovernmental
Use of money and property
Fines and forfeitures
Current service charges
Other revenue
Total Expenditures
Excess of Revenues Over (Under)
Expenditures
Other Financing Sources (Uses)
Transfers in
Transfers out
Total Other Financing Sources (Uses)
Net Change in Fund Balance
Fund Balance, July 1, 2014
1,085,000
(2,629,607)
1,085,000
(2,629,607)
2,073,032
(2,156,660)
988,032
472,947
(1,544,607)
(1,544,607)
(83,628)
1,460,979
(823,397)
(823,397)
7,133,421
35,952
7,133,421
7,133,421
$
6,310,024
7,133,421
$
6,310,024
68
859,349
7,133,421
(601,630)
680,436
680,436
7,813,857
680,436
7,849,809
1,539,785
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Harrison Memorial Library
For the Fiscal Year Ended June 30, 2015
Budgeted Amounts
Original
Revenues
Use of money and property
Charges for current services
Contributions
Total Revenues
1,000
18,100
300,200
Final
$
1,000
18,100
300,200
Actual
$
1,988
17,603
686,025
Variance with
Final Budget
Positive
(Negative)
$
988
(497)
385,825
319,300
319,300
705,616
386,316
Expenditures
Current:
Culture and recreation
1,292,376
1,292,376
1,231,357
61,019
Total Expenditures
1,292,376
1,292,376
1,231,357
61,019
(973,076)
(973,076)
(525,741)
447,335
973,076
973,076
948,596
(24,480)
973,076
973,076
948,596
(24,480)
422,855
422,855
662,369
$
662,369
69
662,369
$
662,369
662,369
$
1,085,224
422,855
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Ambulance Fund
For the Fiscal Year Ended June 30, 2015
Budgeted Amounts
Original
Revenues
Use of money and property
Charges for current services
Total Revenues
Expenditures
Current:
Public Safety
Total Expenditures
Excess (Deficit) of Revenues over
Expenditures
Other Financing Sources (Uses)
Transfers in
Transfers out
Total Other Financing Sources (Uses)
727,500
Final
$
727,500
Actual
$
630,516
1,153,261
1,153,261
1,139,090
14,171
1,153,261
1,153,261
1,139,090
14,171
(425,761)
(508,574)
(82,813)
425,761
425,761
493,384
(180,000)
67,623
(180,000)
425,761
425,761
313,384
(112,377)
(195,190)
(195,190)
(479,166)
(479,166)
$
(96,984)
(425,761)
(479,166)
40
(97,024)
727,500
(479,166)
727,500
40
630,476
Variance with
Final Budget
Positive
(Negative)
(479,166)
70
(479,166)
$
(479,166)
(10,044)
(10,044)
(489,210)
(10,044)
(684,400)
(205,234)
71
CITY OF CARMEL-BY-THE-SEA
Combining Balance Sheet
Nonmajor Governmental Funds
June 30, 2015
Traffic
Safety
Assets
Cash and investments
Cash and investments with fiscal agent
Receivables:
Accounts
Intergovernmental
Total Assets
Liabilities and Fund Balances
Liabilities:
Accounts payable
Accrued liabilities
Road
Impact Fees
34,609
29,527
Grants
364,326
8,010
8,333
$
42,619
29,527
372,659
Total Liabilities
Fund Balances:
Restricted
Assigned
372,659
42,619
29,527
42,619
29,527
42,619
72
29,527
372,659
$
372,659
Gas
Tax
Forest
Theater
18,012
Measure D
266,409
2,359,987
Total
Nonmajor
Funds
General
Debt Service
400,015
8,010
513,399
505,066
$
18,012
266,409
603
2,865,053
400,015
3,994,294
603
18,012
603
603
265,806
2,865,053
400,015
3,903,533
90,158
265,806
2,865,053
400,015
3,993,691
18,012
18,012
3,072,870
400,015
266,409
2,865,053
73
400,015
3,994,294
CITY OF CARMEL-BY-THE-SEA
Combining Statement of Revenues, Expenditures, and
Changes in Fund Balances
Nonmajor Governmental Funds
For the Fiscal Year Ended June 30, 2015
Traffic
Safety
Revenues:
Taxes
Licenses and permits
Intergovernmental
Current service charges
Fines and forfeitures
Road
Impact Fees
$
215,838
Grants
$
10,837
747,434
109,906
Total Revenues
120,743
215,838
747,434
116,127
215,838
747,434
(100,000)
(215,000)
(301,702)
(100,000)
(215,000)
(301,702)
Expenditures:
General government
Public safety
Culture and recreation
Public works
Debt service:
Principal
Interest and fiscal charges
4,616
Total Expenditures
4,616
16,127
838
445,732
26,492
28,689
(73,073)
26,492
28,689
(73,073)
42,619
74
29,527
372,659
Forest
Theater
$
Gas
Tax
$
Measure D
$
2,718,256
Total
Nonmajor
Funds
General
Debt Service
$
115,881
1,350
1,350
115,881
2,718,256
1,201,246
6,183
6,183
4,616
2,129
23,437
1,046,128
360,610
1,046,128
360,610
1,412,921
1,443,103
2,129
23,437
2,129
(779)
23,437
92,444
2,718,256
(90,000)
(93,871)
(1,790,702)
(90,000)
(93,871)
(1,790,702)
(90,779)
(1,427)
108,791
279,219
(1,412,921)
(241,857)
1,412,923
1,412,923
(2,591,275)
1,412,923
(1,178,352)
927,554
1,298,047
1,937,499
400,013
2,707,630
(11,986)
108,791
267,233
18,012
$ 265,806
2,718,256
215,838
874,152
1,350
109,906
(11,986)
1,937,499
$
2,865,053
400,013
$
400,015
75
2,695,644
$
3,993,691
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Traffic Safety Special Revenue Fund
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Intergovernmental
Fines and forfeitures
Total Revenues
150,000
Actual
$
150,000
4,616
(4,616)
4,616
(4,616)
150,000
116,127
(33,873)
(150,000)
(100,000)
50,000
(150,000)
(100,000)
50,000
16,127
16,127
26,492
$
10,837
(40,094)
(29,257)
Total Expenditures
120,743
Expenditures:
Current:
Public safety
10,837
109,906
Variance with
Final Budget
Positive
(Negative)
26,492
76
26,492
$
42,619
16,127
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Road Impact Fees Special Revenue Fund
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Fees and permits
Total Revenues
Excess (Deficit) of Revenues over
Expenditures
Other Financing Sources (Uses)
Transfers out
Total Other Financing Sources (Uses)
200,000
Actual
$
215,838
15,838
200,000
215,838
15,838
(200,000)
(215,000)
(15,000)
(200,000)
(215,000)
(15,000)
838
28,689
$
15,838
200,000
215,838
Variance with
Final Budget
Positive
(Negative)
28,689
77
838
28,689
$
29,527
838
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Grants Special Revenue Fund
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Intergovernmental
402,500
Actual
$
747,434
Variance with
Final Budget
Positive
(Negative)
$
344,934
Total Revenues
402,500
747,434
344,934
(402,500)
(301,702)
100,798
(402,500)
(301,702)
100,798
445,732
445,732
(73,073)
$
(73,073)
78
(73,073)
$
372,659
445,732
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Forest Theater
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Current services charges
Total Revenues
90,000
Actual
$
90,000
1,350
Variance with
Final Budget
Positive
(Negative)
$
(88,650)
1,350
(88,650)
Expenditures:
Current:
Culture and recreation
2,129
(2,129)
Total Expenditures
2,129
(2,129)
90,000
(779)
(90,000)
(90,000)
(90,000)
(90,000)
(90,779)
(90,779)
108,791
$
108,791
79
(90,779)
108,791
$
18,012
(90,779)
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Gas Tax Special Revenue Fund
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Intergovernmental
Total Revenues
117,500
Actual
$
117,500
23,437
(23,437)
23,437
(23,437)
117,500
92,444
(25,056)
(117,500)
(93,871)
23,629
(117,500)
(93,871)
23,629
(1,427)
(1,427)
279,219
279,219
279,219
$
(1,619)
(1,619)
Total Expenditures
115,881
Expenditures:
Current:
Public works
115,881
Variance with
Final Budget
Positive
(Negative)
279,219
80
(11,986)
(11,986)
267,233
(11,986)
265,806
(13,413)
CITY OF CARMEL-BY-THE-SEA
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
Measure D Special Revenue Fund
For the Fiscal Year Ended June 30, 2015
Budget
Final
Revenues:
Taxes
1,399,000
Actual
Variance with
Final Budget
Positive
(Negative)
2,718,256
1,319,256
Total Revenues
1,399,000
2,718,256
(1,399,000)
(1,790,702)
(391,702)
(1,399,000)
(1,790,702)
(391,702)
927,554
1,319,256
1,937,499
$
1,937,499
81
927,554
1,937,499
$
2,865,053
927,554
CITY OF CARMEL-BY-THE-SEA
MANAGEMENT REPORT
AND
AUDITORS COMMUNICATION LETTER
June 30, 2015
CITY OF CARMEL-BY-THE-SEA
June 30, 2015
TABLE OF CONTENTS
PARTNERS
RONALD A LEVY, CPA
CRAIG A HARTZHEIM, CPA
HADLEY Y HUI, CPA
ALEXANDER C HOM, CPA
ADAM V GUISE, CPA
TRAVIS J HOLE, CPA
We were engaged to report on the combining nonmajor fund financial statements and nonmajor special
revenue funds budgetary comparison schedules, which accompany the financial statements but are not
RSI. With respect to this supplementary information, we made certain inquiries of management and
evaluated the form, content, and methods of preparing the information to determine that the information
complies with accounting principles generally accepted in the United States of America, the method of
preparing it has not changed from the prior period, and the information is appropriate and complete in
relation to our audit of the financial statements. We compared and reconciled the supplementary
information to the underlying accounting records used to prepare the financial statements or to the
financial statements themselves.
Restriction on Use
This information is intended solely for the information and use of the City Council and management of
the City and is not intended to be, and should not be, used by anyone other than these specified parties.
Very truly yours,
PARTNERS
RONALD A LEVY, CPA
CRAIG A HARTZHEIM, CPA
HADLEY Y HUI, CPA
ALEXANDER C HOM, CPA
ADAM V GUISE, CPA
TRAVIS J HOLE, CPA
Significant Deficiencies
2015-02
2015-04
2015-06
2015-07
Finding Excessive use of override function at refueling station and lack of vehicle number
on vehicle log:
During our review of gasoline usage, we noted the override function was used 65 times in
December 2014 and March 2015. Additionally, no vehicle number was logged during 18
different fuelings in December 2014 and March 2015.
Finding No approved position schedule for the 2014-15 fiscal year for non-safety
employees:
During our review of payroll, we noted there was no approved position schedule for the 201415 fiscal year for non-safety employees.
Effect:
Without an approved position schedule for the 2014-15 there is no way to verify if the
employees are being paid at the correct wage rate for their step and range. Also, employee vs.
employer litigation could result.
Recommendation:
We recommend the City prepare an approved position schedule every fiscal year for all
employees, in accordance with employment agreements.
Managements Response:
Agreed. The City has been without a Human Resources Manager for a number of years, and
some of the duties (specifically the ones that are not required in order to get employees paid in
a timely and accurate manner) were not attended to. The Finance staff that processes payroll
has picked up the necessary duties in order to process payroll, but has not had the time to pick
up all of the duties of the HR Manager. The good news is that we hired a new Human
Resources Manager last month, and this finding is on her list of issues to address.
2015-09
Finding Firefighters are using the same employee ID to refuel the fire vehicles:
During our review of internal controls, we noted firefighters are using the same employee ID
(#4334) to refuel the vehicles rather than having one unique ID per person.
Effect:
When firefighters use the same employee ID to refuel the vehicles, there is no way to track
who is accessing the refueling station. This could lead to a misappropriation of fuel to occur
and remain undetected.
Recommendation:
We recommend each firefighter be assigned their own one unique ID and that each firefighter
use their individual unique ID each time during refueling of vehicles.
2015-11
10
2015-13
11
2015-15
12
13
Finding The Public Works building has numerous inventory supplies that are not being used
and are not properly safeguarded:
During our review of internal controls, we noted the Public Works building has numerous
filters, brake pads, lights, belts, fuses and other auto supplies that are not being used anymore
and are not properly safeguarded.
Effect:
With numerous outdated supplies not being safeguarded properly, there is an increased risk
that those assets could be misappropriated and remain undetected.
Recommendation:
We recommend the City dispose of outdated inventory supplies and properly safeguard all
remaining inventory supplies.
Managements Response:
Agreed. We have changed our process related to this supplies inventory. For the existing auto
parts inventory, it now resided in a locked cabinet, within a locked room at Public Works.
Only three supervisors/managers have the keys. This inventory is obsolete and will be
disposed of via auction. Current small auto parts will be purchased as needed.
2015-18
2015-19
Finding The COPS grant revenue was being recorded to fund balance instead of a revenue
account:
During our audit of the financial statements, we noted COPS grant money was being recorded
to fund balance instead of a revenue account.
Effect:
Misposting of revenues results in misstated financial statements.
Recommendation:
We recommend the City record COPS grant money to the appropriate revenue account instead
of recording the revenue in the fund balance account.
14
2015-21
2015-22
15
2015-24
Finding Deposit payable accounts and fee collection accounts have debit balances:
During our review of internal controls, we noted seven deposit payable accounts have debit
balances and two fee collection accounts have debit balances.
Effect:
With deposit payable accounts and fee collection accounts having debit balances, the City has
balances due from customers. Deposit accounts should never have balances due as the City
may not be able to collect on the outstanding balances.
Recommendation:
We recommend the City attempt collection of all debit balances on deposit accounts. Fee
collection accounts with debit balances should be investigated and adjusted accordingly.
Managements Response:
Agreed. Of the seven non-fee collection accounts, one dates back to 6/30/2011, the others are
more recent. We will work on figuring out what the balances represent and correct. The two
fee collection accounts have had positive balances of similar balances since 6/30/2011. We
will work on figuring out what that represents and correct. With the implementation of the
new finance system, we will be utilizing a more proper accounts receivable system to track
these types of transactions, and we should not have the same issues in the future.
16
Finding One check issued out of sequence and one outstanding check over one year old:
During our audit of cash, we noted one check was issued out of sequence (check #3140 was
issued on July 2, 2015, while #3141-3142 were issued on June 30, 2015). We also noted one
outstanding check that was over one year old (check #2167, dated April 23, 2013).
Effect:
Checks being issued out of sequence makes it more difficult to perform bank reconciliations as
well as ensuring the accounting of all checks. Stale dated checks could cause the cash balance
to be inappropriately understated.
Recommendation:
We recommend the City issue all checks in numerical sequence and all outstanding checks that
are over one year old should be investigated, sent to the state as escheat property, or written
off/voided.
Managements Response:
Agreed. We will make sure that all checks are issued in sequence and that all stale dated
checks have been voided and off of the bank reconciliations.
2015-26
17
18